BNBCalc.com Investment Analysis Report of 2219 S Kihei Rd, Kihei, HI 96753, USA

2 bed • 1 bath • 4 guests • $850,000

BNB

Calc

Return Metrics

5.62% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.62%

Cap Rate

8.08%

Return on Investment

22.4%

Annual Revenue

$94,671

AirDNA projects $320/night at 81% occupancy ($94,671).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,166

Annual Expenses

$25,987

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,489

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$789

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$395,479

Profit on this property

$68,684

Your total deduction

$375,552

So, your new taxable income is your previous income minus your total deduction ($150,000 - $375,552)

-$225,552

Your old tax bill

$45,000

Your new tax bill

-$67,666

Estimated tax savings

$112,666

2219 S Kihei Rd Kihei, Hawaii, 96753

2 bed • 1 bath • 4 guests • $850,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$94,671

Profit (Cash Flow)

$11,348

Cap Rate

8.1%

Annual Revenue

$94,671

AirDNA projects $320/night at 81% occupancy ($94,671)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.62% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.62%

Cap Rate

8.08%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$40,342

Deductible property tax

$8,415

Your total deduction

$106,192

Your adjusted annual income

$150,000 - $106,192 = $43,808

Taxes on $43,808 (30%)

$13,142

Your old tax bill

$45,000

Your new tax bill

$13,142

Estimated tax savings

$31,858

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com